[HYTEXIN] QoQ Quarter Result on 30-Sep-2003 [#2]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -94.52%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 26,269 35,108 36,170 20,624 22,770 33,446 35,251 -17.81%
PBT 895 1,836 4,529 -15 1,678 2,120 6,848 -74.27%
Tax -388 -278 -1,111 81 -473 272 -1,416 -57.84%
NP 507 1,558 3,418 66 1,205 2,392 5,432 -79.45%
-
NP to SH 507 1,558 3,418 66 1,205 2,392 5,432 -79.45%
-
Tax Rate 43.35% 15.14% 24.53% - 28.19% -12.83% 20.68% -
Total Cost 25,762 33,550 32,752 20,558 21,565 31,054 29,819 -9.29%
-
Net Worth 96,926 99,206 0 0 0 57,684 44,875 67.17%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 1,497 - - - - -
Div Payout % - - 43.82% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 96,926 99,206 0 0 0 57,684 44,875 67.17%
NOSH 149,117 150,312 149,765 150,312 149,999 87,401 66,979 70.58%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.93% 4.44% 9.45% 0.32% 5.29% 7.15% 15.41% -
ROE 0.52% 1.57% 0.00% 0.00% 0.00% 4.15% 12.10% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 17.62 23.36 24.15 13.72 15.18 38.27 52.63 -51.81%
EPS 0.34 1.04 2.28 0.04 0.80 1.59 8.11 -87.95%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.66 0.00 0.00 0.00 0.66 0.67 -2.00%
Adjusted Per Share Value based on latest NOSH - 150,312
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 17.53 23.42 24.13 13.76 15.19 22.32 23.52 -17.81%
EPS 0.34 1.04 2.28 0.04 0.80 1.60 3.62 -79.36%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.6467 0.6619 0.00 0.00 0.00 0.3849 0.2994 67.17%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.46 0.51 0.55 0.63 0.68 0.62 0.49 -
P/RPS 2.61 2.18 2.28 4.59 4.48 1.62 0.93 99.08%
P/EPS 135.29 49.20 24.10 1,434.80 84.65 22.65 6.04 696.11%
EY 0.74 2.03 4.15 0.07 1.18 4.41 16.55 -87.42%
DY 0.00 0.00 1.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.00 0.00 0.00 0.94 0.73 -1.83%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.46 0.47 0.57 0.59 0.65 0.67 0.57 -
P/RPS 2.61 2.01 2.36 4.30 4.28 1.75 1.08 80.18%
P/EPS 135.29 45.34 24.98 1,343.70 80.91 24.48 7.03 619.43%
EY 0.74 2.21 4.00 0.07 1.24 4.08 14.23 -86.09%
DY 0.00 0.00 1.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 0.00 0.00 0.00 1.02 0.85 -11.31%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment